Developer Payment Plans / Installment Purchase
Setthasiri Kohkaew
Phuket, Thailand
About This Property
Setthasiri Kohkaew is a villa development by Sansiri Public Company Limited, located in the Koh Kaew district of Phuket. The project offers 4-bedroom villas with living areas ranging from 260 to 323 sq m. Prices start from 18,400,000 THB. On-site facilities include: • Swimming Pool • Gym • Playground • Garden Koh Kaew is situated in the northern part of Phuket, offering convenient access to the international airport, shopping centres, and business areas.
Opportunity Terms
- Starting Price
- $486,086
- Handover Quarter
- Q3 2026
- Payment Plan Summary
- 3-step installment plan. Additional variants available: Promotion: 10% Transfer Price. Ask Eden Lane for details.
- Unit Types Summary
- 4 Bedrooms from 204 m²
- Fees
- Freehold (Condominium) (~2-6.3%): Transfer fee 2% + stamp duty 0.5% (or SBT 3.3% if seller held < 5 years) + withholding tax. Total burden varies; split between parties is negotiable Leasehold (Lease) (~0.55%): Registration fee - 1% of total lease value + 0.1% stamp duty. Effective buyer cost ~0.55% of purchase price
- Projected Rental Yield
- 5%
- Amenities
- Swimming Pool Gym Playground Garden
Payment Schedule — Payment Plan
| Milestone | % | Amount | When Due |
|---|---|---|---|
| Booking | — | $9,027 | Booking |
| Contract | 20% | $96,286 | Contract |
| Transfer | 80% | $385,143 | Transfer |
Unit Variations
4 Bedrooms
$486,086
Investment Estimate
Provider-supplied projections for the default unit configuration.
Est. Monthly Rent
$10,531
Est. Monthly Income
$7,703
Est. Annual Income
$92,494
Gross Yield
24.9%
Net Yield
19.2%
Est. 5-Year Value
$675,233
Est. 5-Year ROI
136%
Assumptions
Provider default: purchase price 16,000,000, monthly rent 350,000, occupancy 95%, annual appreciation 7%.
Provider/market-based estimates for informational purposes only. Actual rental income, occupancy, expenses, appreciation and returns may vary. Projections are not guaranteed.
Calculations are estimates based on average market data. Actual returns may vary. This is not financial advice.
Neighborhood
To sea: 2015 m. Koh Kaew is a residential area on Phuket's central east side. Nearest beaches are 9-10 km away, requiring a car or motorbike. Suited to families and professionals who prioritize road access over beachfront proximity. Beaches 9-10 km away, car required • Boat Lagoon and Royal Phuket Marina within 3.5 km • Bangkok Hospital Phuket 5.4 km away
Daily Convenience
Two 7-Elevens and two supermarkets within 2.5 km cover daily needs.
Nearest 7-Eleven; basics at 2.0 km.
Budget supermarket; wide range, affordable prices.
Second 7-Eleven branch; 2.2 km away.
Imported and expat goods; best selection nearby.
Beach & Nature
Nearest beaches start at 9 km; all require a vehicle.
Closest beach; quieter, local crowd, 9.1 km.
Long sandy beach; popular with families, 9.5 km.
Rocky coves and calm water; 10 km away.
Small tourist attraction; low reviews, novelty only.
Food & Dining
Well-rated burger spot, Japanese izakaya, and a landmark noodle shop within 3 km.
Top-rated burgers; 4.8 stars, 382 reviews.
Western cafe chain; moderate prices, consistent quality.
Japanese sushi and izakaya; 4.8 stars, 535 reviews.
Famous local noodles; 3,800+ reviews, moderate prices.
Health & Safety
Two major hospitals within 6 km; dermatology clinic 5 km away.
Specialist skin clinic; 4.9 stars, 532 reviews.
Major private hospital; international care, 5.4 km.
Second Bangkok Hospital campus; 4.3 stars, 5.9 km.
Snake bite treatment center; 9.9 km away.
Kids & Education
Three universities within 6.5 km; international school 8.6 km away.
Local vocational college; few reviews, 4.9 km.
Public university; 4.6 stars, 126 reviews, 5.2 km.
Established public university campus; 6.4 km away.
International school in Laguna area; very few reviews.
Getting Around
Bus Terminal 2 is 5 km away; no public transit walkable from the project.
Main intercity bus hub; 5.0 km away.
Older terminal; town center connections, 8.2 km.
Light aircraft airpark; 4.9 stars, 8.6 km.
Police station in Patong area; 9.9 km.
Sports & Leisure
Golf club and Royal Phuket Marina within 3.5 km; Muay Thai gym 9 km away.
18-hole course in hilly terrain; 3.6 km.
Marina complex with gym and facilities; 4.6 stars.
Highly rated Muay Thai and MMA gym; 9.0 km.
Popular massage shop; 4.8 stars, 6,400+ reviews.
Nightlife & Entertainment
Seafood bar, indoor karting, and a beach club within 3.5 km; rooftop bar 5 km away.
Seafood restaurant and bar; 4.8 stars, 296 reviews.
Indoor karting; 4.9 stars, 1,594 reviews, family-friendly.
Beach club with bar and pool; 4.7 stars.
Rooftop restaurant and bar; 4.6 stars, 246 reviews.
$486,086
You May Also Like
Similar properties you might be interested in.
